| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 22,490 | 0 | 11,245 | 11,245 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,582,880 | 1,582,880 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 8,014,090 | 8,014,090 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | FMV | 5,714,820 | 5,714,820 |
| CASH & CASH EQUIVALENTS | FMV | 1,846,996 | 1,846,996 |
| PARTNERSHIP INVESTMENT FUNDS | FMV | 271,663 | 271,663 |
| Description | Amount |
|---|---|
| INCREASE IN FAIR MARKET VALUE OF INVESTMENTS | 625,134 |
| INCREASE IN FAIR MARKET VALUE OF INVESTMENTS | 16,791 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYEES' INSURANCE | 133,916 | 0 | 2,314 | 131,602 |
| WORKERS' COMPENSATION | 10,307 | 0 | 83 | 10,224 |
| CLASSES/OTHER FUNCTIONS | 31,645 | 0 | 1,694 | 29,951 |
| ELECTRICITY | 174,048 | 0 | 8,445 | 165,603 |
| INSURANCE ON PLANT | 16,380 | 0 | 397 | 15,983 |
| MEMBERS & LIABILITY INSURANCE | 57,951 | 0 | 762 | 57,189 |
| INFORMATION TECHNOLOGY | 21,890 | 0 | 0 | 21,890 |
| OFFICE SUPPLIES | 40,889 | 0 | 32 | 40,857 |
| OIL & GAS | 171,430 | 0 | 2,702 | 168,728 |
| PAYROLL SERVICE | 19,934 | 0 | 0 | 19,934 |
| PROGRAM SUPPLIES | 205,363 | 0 | 844 | 204,519 |
| REPAIRS & MAINTENANCE | 218,749 | 0 | 4,236 | 214,513 |
| TELEPHONE | 15,319 | 0 | 60 | 15,259 |
| WATER | 34,305 | 0 | 168 | 34,137 |
| BANK CREDIT CARD FEES | 102,785 | 0 | 1,783 | 101,002 |
| SPECIAL EVENTS | 3,402 | 0 | 0 | 3,402 |
| TUITION REIMBURSEMENT | 1,497 | 0 | 0 | 1,497 |
| PP&E REPLACEMENTS | 2,392,409 | 0 | 0 | 2,392,409 |
| DUES & SUBSCRIPTIONS | 1,423 | 0 | 0 | 1,423 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLUB PROGRAMS | 1,522,117 | 1,522,117 | |
| ICE PROGRAMS | 773,029 | 773,029 | |
| DAY CAMPS | 678,180 | 678,180 | |
| MEMBERSHIP DUES AND ASSESSMENTS | 187,206 | 187,206 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PENSION & PAYROLL WITHHOLDING | 1,064 | 13,426 |
| CASH HELD FOR NEW ENGLAND CHALLENGE CUP | 452 | 452 |
| OTHER LIABILITIES | 5,944 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT COUNSEL FEES | 129,603 | 0 | 129,603 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 137,163 | 0 | 2,357 | 134,806 |